Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.51% first-year return on $118k initial cash invested.
-19.51%
Cash On Cash
1.64%
Cap Rate
0.26
DSCR
$2,499
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $4,412 expenses = $1,913 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$4,412
Mortgage P&I
98%
$2,461
Property Taxes
21%
$529
Home Insurance
7%
$175
HOA
2%
$47
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625